Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.74% first-year return on $53,427 initial cash invested.
8.74%
Cash On Cash
9.95%
Cap Rate
1.53
DSCR
$2,364
Rent
$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $1,975 expenses = $389 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,427
Downpayment
20%
$33,740
Closing costs
1%
$1,687
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,364
Total Expenses
$1,975
Mortgage P&I
39%
$915
Property Taxes
8%
$178
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260